[PENSONI] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -32.9%
YoY- 137.08%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 376,838 393,956 378,765 350,530 344,493 307,024 281,474 4.97%
PBT 9,409 6,349 6,069 7,301 2,801 7,368 3,966 15.47%
Tax -330 -109 -48 -57 -53 -1,140 -933 -15.89%
NP 9,078 6,240 6,021 7,244 2,748 6,228 3,033 20.02%
-
NP to SH 9,102 6,644 6,016 7,084 2,988 6,476 3,318 18.29%
-
Tax Rate 3.51% 1.72% 0.79% 0.78% 1.89% 15.47% 23.52% -
Total Cost 367,760 387,716 372,744 343,286 341,745 300,796 278,441 4.74%
-
Net Worth 112,811 97,251 97,251 89,841 97,233 99,179 92,527 3.35%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 112,811 97,251 97,251 89,841 97,233 99,179 92,527 3.35%
NOSH 129,668 129,668 129,668 92,620 92,603 92,690 92,527 5.78%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 2.41% 1.58% 1.59% 2.07% 0.80% 2.03% 1.08% -
ROE 8.07% 6.83% 6.19% 7.89% 3.07% 6.53% 3.59% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 290.62 303.82 292.10 378.46 372.01 331.23 304.21 -0.75%
EPS 7.01 5.12 4.64 7.65 3.23 6.99 3.59 11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.75 0.75 0.97 1.05 1.07 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 92,620
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 239.43 250.30 240.65 222.71 218.88 195.07 178.84 4.97%
EPS 5.78 4.22 3.82 4.50 1.90 4.11 2.11 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7168 0.6179 0.6179 0.5708 0.6178 0.6301 0.5879 3.35%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.605 0.425 0.44 0.50 0.54 0.69 0.42 -
P/RPS 0.21 0.14 0.15 0.13 0.15 0.21 0.14 6.98%
P/EPS 8.62 8.29 9.48 6.54 16.74 9.88 11.71 -4.97%
EY 11.60 12.06 10.54 15.30 5.98 10.13 8.54 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.59 0.52 0.51 0.64 0.42 8.87%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 25/04/16 28/04/15 29/04/14 23/04/13 27/04/12 28/04/11 22/04/10 -
Price 0.71 0.40 0.47 0.48 0.51 0.68 0.43 -
P/RPS 0.24 0.13 0.16 0.13 0.14 0.21 0.14 9.39%
P/EPS 10.11 7.81 10.13 6.28 15.81 9.73 11.99 -2.79%
EY 9.89 12.81 9.87 15.93 6.33 10.27 8.34 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.63 0.49 0.49 0.64 0.43 11.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment